[HSPLANT] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[HSPLANT] HAP SENG PLANTATIONS HOLDINGS
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -46.53%
YoY- 44.42%
Quarter Report
Latest QR
Upcoming QR
HSPLANT's Result
HSPLANT's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 163,882 113,580 133,508 144,102 128,543 160,166 110,556 29.91%
PBT 59,126 34,427 39,664 32,644 59,378 56,892 27,951 64.56%
Tax -13,175 -8,522 -10,806 -8,599 -14,405 -14,190 -8,157 37.54%
NP 45,951 25,905 28,858 24,045 44,973 42,702 19,794 75.05%
-
NP to SH 45,951 25,905 28,858 24,045 44,973 42,702 19,794 75.05%
-
Tax Rate 22.28% 24.75% 27.24% 26.34% 24.26% 24.94% 29.18% -
Total Cost 117,931 87,675 104,650 120,057 83,570 117,464 90,762 19.01%
-
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 47,981 - 40,000 - 64,000 - 24,000 58.49%
Div Payout % 104.42% - 138.61% - 142.31% - 121.25% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 2,071,202 2,023,999 2,039,999 1,600,000 2,039,999 1,992,000 1,976,000 3.17%
NOSH 800,000 800,000 800,000 800,000 800,000 800,000 800,000 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 28.04% 22.81% 21.62% 16.69% 34.99% 26.66% 17.90% -
ROE 2.22% 1.28% 1.41% 1.50% 2.20% 2.14% 1.00% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.49 14.20 16.69 18.01 16.07 20.02 13.82 29.93%
EPS 5.75 3.24 3.61 3.01 5.62 5.34 2.48 74.90%
DPS 6.00 0.00 5.00 0.00 8.00 0.00 3.00 58.53%
NAPS 2.59 2.53 2.55 2.00 2.55 2.49 2.47 3.20%
Adjusted Per Share Value based on latest NOSH - 800,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 20.49 14.20 16.69 18.01 16.07 20.02 13.82 29.93%
EPS 5.74 3.24 3.61 3.01 5.62 5.34 2.48 74.70%
DPS 6.00 0.00 5.00 0.00 8.00 0.00 3.00 58.53%
NAPS 2.589 2.53 2.55 2.00 2.55 2.49 2.47 3.17%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 2.55 2.65 2.60 2.59 2.52 2.40 2.40 -
P/RPS 12.44 18.67 15.58 14.38 15.68 11.99 17.37 -19.90%
P/EPS 44.38 81.84 72.08 86.17 44.83 44.96 97.00 -40.53%
EY 2.25 1.22 1.39 1.16 2.23 2.22 1.03 68.11%
DY 2.35 0.00 1.92 0.00 3.17 0.00 1.25 52.15%
P/NAPS 0.98 1.05 1.02 1.30 0.99 0.96 0.97 0.68%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 20/11/17 23/08/17 24/05/17 22/02/17 23/11/16 24/08/16 -
Price 2.49 2.58 2.60 2.61 2.65 2.43 2.45 -
P/RPS 12.15 18.17 15.58 14.49 16.49 12.14 17.73 -22.21%
P/EPS 43.33 79.68 72.08 86.84 47.14 45.52 99.02 -42.27%
EY 2.31 1.26 1.39 1.15 2.12 2.20 1.01 73.32%
DY 2.41 0.00 1.92 0.00 3.02 0.00 1.22 57.24%
P/NAPS 0.96 1.02 1.02 1.31 1.04 0.98 0.99 -2.02%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment